The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 43.85 USD. With the latest stock price at 41.24 USD, the upside of Vicor Corp based on DCF is 6.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.9% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 30.29 - 97.80 | 43.85 |
| Upside | -26.5% - 137.1% | 6.3% |